| Revenue | DKK 5,9M | +160% |
| EBITDA | DKK 2,6M | +381% |
| Net profit | DKK 2M | +370% |
| Total assets | DKK 16,4M | +11% |
| Equity | DKK 12,6M | +4% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.940 | 2.137 | 3.187 | 4.064 | 4.040 | 2.300 | 3.247 | 3.798 | 2.945 | 2.982 | 8.520 | 7.200 | 2.279 | 5.932 |
| Staff expenses | -1.452 | -1.827 | -2.144 | -2.420 | -2.714 | -1.786 | -2.312 | -2.711 | -2.778 | -2.491 | -3.413 | -3.264 | -3.212 | -3.317 |
| EBITDA | 488 | 310 | 1.043 | 1.643 | 1.326 | 513 | 935 | 1.087 | 167 | 491 | 5.107 | 3.863 | -932 | 2.615 |
| Depreciation & amort. | 46 | -54 | -57 | -45 | -41 | -22 | -52 | -55 | -51 | -49 | -41 | -10 | -0 | -0 |
| EBIT | 442 | 256 | 986 | 1.598 | 1.285 | 492 | 883 | 1.032 | 115 | 442 | 5.066 | 3.853 | -932 | 2.615 |
| Net financials | -63 | -79 | -79 | -64 | -49 | -27 | -18 | -3 | -12 | -6 | -3 | -17 | -29 | 2 |
| Profit before tax | 379 | 177 | 908 | 1.534 | 1.236 | 465 | 865 | 1.029 | 103 | 436 | 5.063 | 3.836 | -961 | 2.618 |
| Tax | 99 | 53 | 227 | 370 | 284 | 110 | 203 | 233 | 25 | 101 | 1.117 | 862 | -206 | 580 |
| Net profit | 280 | 124 | 681 | 1.164 | 951 | 355 | 662 | 796 | 78 | 335 | 3.946 | 2.974 | -755 | 2.038 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.221 | 5.302 | 6.007 | 6.934 | 9.838 | 6.627 | 6.366 | 7.885 | 8.171 | 8.000 | 15.268 | 17.440 | 14.714 | 16.357 |
| Equity | 714 | 838 | 1.523 | 2.687 | 3.638 | 3.993 | 4.655 | 5.451 | 5.529 | 5.864 | 9.810 | 12.785 | 12.030 | 12.568 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57 | 219 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.506 | 4.462 | 4.483 | 4.247 | 6.201 | 2.635 | 1.710 | 2.377 | 2.423 | 2.135 | 5.457 | 4.655 | 2.684 | 3.789 |
| Total debt | 3.506 | 4.462 | 4.483 | 4.247 | 6.201 | 2.635 | 1.710 | 2.434 | 2.642 | 2.135 | 5.457 | 4.655 | 2.684 | 3.789 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2007 | — | — |
SO Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Baun Frederiksen | Management | 0 companies |
| Sven Olof Fredrik Arvidsson | Founder | 0 companies |
| Mads Peter Lübeck | Board of Directors | 0 companies |
| Sven Olof Fredrik Arvidsson | Board of Directors | 0 companies |
| Niels Gyde Poulsen | Board of Directors | 0 companies |
| Michael Aldinger | Board of Directors | 0 companies |
| Morten Korb Støve | Chairman | 0 companies |